[HM] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.19%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 238,197 117,794 22,969 10,109 6,852 8,925 7,909 76.34%
PBT -2,134 -6,187 -1,347 -1,807 -2,756 -3,580 -3,551 -8.13%
Tax -898 -413 0 5 0 0 0 -
NP -3,032 -6,600 -1,347 -1,802 -2,756 -3,580 -3,551 -2.59%
-
NP to SH -2,885 -6,507 -1,347 -1,802 -2,756 -3,580 -3,551 -3.40%
-
Tax Rate - - - - - - - -
Total Cost 241,229 124,394 24,316 11,911 9,608 12,505 11,460 66.12%
-
Net Worth 65,603 59,665 37,848 9,428 9,905 12,621 15,986 26.51%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 65,603 59,665 37,848 9,428 9,905 12,621 15,986 26.51%
NOSH 770,000 693,783 438,571 145,053 131,550 131,333 129,655 34.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1.27% -5.60% -5.86% -17.83% -40.22% -40.11% -44.90% -
ROE -4.40% -10.91% -3.56% -19.11% -27.82% -28.37% -22.21% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.93 16.98 5.24 6.97 5.21 6.80 6.10 31.05%
EPS -0.37 -0.94 -0.31 -1.24 -2.10 -2.73 -2.74 -28.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.086 0.0863 0.065 0.0753 0.0961 0.1233 -5.97%
Adjusted Per Share Value based on latest NOSH - 145,053
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 58.08 28.72 5.60 2.46 1.67 2.18 1.93 76.31%
EPS -0.70 -1.59 -0.33 -0.44 -0.67 -0.87 -0.87 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1455 0.0923 0.023 0.0242 0.0308 0.039 26.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.065 0.055 0.09 0.10 0.09 0.07 0.16 -
P/RPS 0.21 0.32 1.72 1.43 1.73 1.03 2.62 -34.32%
P/EPS -17.35 -5.86 -29.30 -8.05 -4.30 -2.57 -5.84 19.88%
EY -5.76 -17.05 -3.41 -12.42 -23.28 -38.94 -17.12 -16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 1.04 1.54 1.20 0.73 1.30 -8.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 30/05/13 22/05/12 13/05/11 19/05/10 20/05/09 22/05/08 -
Price 0.06 0.065 0.07 0.09 0.08 0.07 0.14 -
P/RPS 0.19 0.38 1.34 1.29 1.54 1.03 2.30 -33.99%
P/EPS -16.01 -6.93 -22.79 -7.24 -3.82 -2.57 -5.11 20.95%
EY -6.24 -14.43 -4.39 -13.80 -26.19 -38.94 -19.56 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.81 1.38 1.06 0.73 1.14 -7.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment